Data as of Sep 5, 2026
EPV per share
53.53 USD
Current price
231.32 USD
Margin of safety
-332.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.24 % | 8.24 % | 9.24 % | 10.24 % | 11.24 % |
|---|---|---|---|---|---|
| 21.83 % | 63.93 | 55.21 | 48.37 | 42.87 | 38.35 |
| 22.83 % | 67.22 | 58.10 | 50.95 | 45.20 | 40.47 |
| 23.83 % | 70.52 | 61.00 | 53.53 | 47.53 | 42.60 |
| 24.83 % | 73.81 | 63.89 | 56.12 | 49.86 | 44.72 |
| 25.83 % | 77.10 | 66.78 | 58.70 | 52.19 | 46.84 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.24 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
